[THRIVEN] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
11-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -15.71%
YoY- -91.22%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 28,289 2,955 10,162 10,612 10,871 11,151 10,185 18.54%
PBT 5,023 -3,727 -269 1,105 4,188 -93 560 44.09%
Tax -849 -447 390 -596 -413 265 -7 122.32%
NP 4,174 -4,174 121 509 3,775 172 553 40.01%
-
NP to SH 2,971 -3,772 -117 263 2,997 -94 81 82.17%
-
Tax Rate 16.90% - - 53.94% 9.86% - 1.25% -
Total Cost 24,115 7,129 10,041 10,103 7,096 10,979 9,632 16.51%
-
Net Worth 127,752 108,684 110,700 91,967 102,321 95,175 101,561 3.89%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 990 - - - - - - -
Div Payout % 33.33% - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 127,752 108,684 110,700 91,967 102,321 95,175 101,561 3.89%
NOSH 99,033 91,331 90,000 91,967 60,545 58,750 62,307 8.02%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 14.75% -141.25% 1.19% 4.80% 34.73% 1.54% 5.43% -
ROE 2.33% -3.47% -0.11% 0.29% 2.93% -0.10% 0.08% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 28.57 3.24 11.29 11.54 17.96 18.98 16.35 9.73%
EPS 3.00 -4.13 -0.13 0.29 4.95 -0.16 0.13 68.65%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.19 1.23 1.00 1.69 1.62 1.63 -3.82%
Adjusted Per Share Value based on latest NOSH - 93,076
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 5.17 0.54 1.86 1.94 1.99 2.04 1.86 18.55%
EPS 0.54 -0.69 -0.02 0.05 0.55 -0.02 0.01 94.29%
DPS 0.18 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2336 0.1987 0.2024 0.1681 0.1871 0.174 0.1857 3.89%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.18 0.47 0.38 0.44 0.60 0.52 1.64 -
P/RPS 4.13 14.53 3.37 3.81 3.34 2.74 10.03 -13.73%
P/EPS 39.33 -11.38 -292.31 153.86 12.12 -325.00 1,261.54 -43.86%
EY 2.54 -8.79 -0.34 0.65 8.25 -0.31 0.08 77.85%
DY 0.85 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.39 0.31 0.44 0.36 0.32 1.01 -1.72%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 18/11/13 19/11/12 17/11/11 11/11/10 11/11/09 11/11/08 07/11/07 -
Price 1.26 0.45 0.45 0.49 0.57 0.60 1.40 -
P/RPS 4.41 13.91 3.99 4.25 3.17 3.16 8.56 -10.45%
P/EPS 42.00 -10.90 -346.15 171.35 11.52 -375.00 1,076.92 -41.73%
EY 2.38 -9.18 -0.29 0.58 8.68 -0.27 0.09 72.52%
DY 0.79 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.38 0.37 0.49 0.34 0.37 0.86 2.19%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment